{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/002810","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"002810","name":"삼영무역","market":"KOSPI","sector":"기타 전문 도매업","lastPrice":21450,"marketCap":396116034600,"sharesOutstanding":18466948,"asOf":"2026-09-26T15:09:35.256Z"},"valuation":{"fiscalYear":2025,"per":6.76,"perTtm":5.71,"ttmPeriod":"25Q3~26Q2","pbr":0.65,"psr":0.89,"evEbitda":16.73,"ev":366960200157,"fcff":16209513888,"fcffYield":0.0442,"roe":0.1006,"revenueGrowth":{"y1":-0.0694,"y3":-0.0319,"y5":0.0263},"operatingIncomeGrowth":{"y1":-0.3049,"y3":-0.1296,"y5":-0.106},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.385Z"},"price":{"high52w":23700,"low52w":14850,"fromHigh":-0.0949,"returns":[{"label":"1개월","value":-0.0445},{"label":"3개월","value":0.1337},{"label":"6개월","value":0.1017},{"label":"1년","value":0.429},{"label":"3년","value":0.7078},{"label":"5년","value":0.3706}]},"dividends":[{"fiscalYear":2025,"dps":1181,"yieldPct":6.66,"payoutPct":35.8},{"fiscalYear":2024,"dps":700,"yieldPct":5.32,"payoutPct":21.7},{"fiscalYear":2023,"dps":600,"yieldPct":4.77,"payoutPct":21.1},{"fiscalYear":2022,"dps":600,"yieldPct":4.61,"payoutPct":19.53},{"fiscalYear":2021,"dps":550,"yieldPct":3.7,"payoutPct":24.04},{"fiscalYear":2020,"dps":500,"yieldPct":3.47,"payoutPct":31.28},{"fiscalYear":2019,"dps":350,"yieldPct":2.12,"payoutPct":16.8},{"fiscalYear":2018,"dps":300,"yieldPct":2.04,"payoutPct":16.92}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":269261481173,"operatingIncome":6805833003,"netIncome":28935659493,"controllingNetIncome":28881232241,"ebitda":7584970862,"fcff":8096268692,"cfo":8902843107,"capex":806574415,"totalAssets":386497291604,"totalLiabilities":51976784217,"totalEquity":334520507387,"cash":23265301748,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":274243608436,"operatingIncome":9196085718,"netIncome":34851886002,"controllingNetIncome":35836258151,"ebitda":null,"fcff":2064997516,"cfo":8165760894,"capex":6281871915,"totalAssets":510941658433,"totalLiabilities":113357856545,"totalEquity":397583801888,"cash":31925985386,"totalDebt":33158210825},{"fiscalYear":2020,"statement":"연결","revenue":392435847933,"operatingIncome":22352546930,"netIncome":34664568581,"controllingNetIncome":28174208286,"ebitda":31617090501,"fcff":7986734486,"cfo":18405773854,"capex":11251640695,"totalAssets":533231525031,"totalLiabilities":111949318992,"totalEquity":421282206039,"cash":45552947892,"totalDebt":31569899036},{"fiscalYear":2021,"statement":"연결","revenue":467033282055,"operatingIncome":23951912869,"netIncome":44918343830,"controllingNetIncome":40328226859,"ebitda":30832282484,"fcff":-7193236376,"cfo":8843804,"capex":7864059202,"totalAssets":578816472113,"totalLiabilities":114637439582,"totalEquity":464179032531,"cash":47374874899,"totalDebt":22467552488},{"fiscalYear":2022,"statement":"연결","revenue":492512781495,"operatingIncome":19352102542,"netIncome":57700063384,"controllingNetIncome":53835969511,"ebitda":27162755032,"fcff":23523370444,"cfo":28589901874,"capex":5849965834,"totalAssets":624208062873,"totalLiabilities":112174817744,"totalEquity":512033245129,"cash":29706282021,"totalDebt":21912920060},{"fiscalYear":2023,"statement":"연결","revenue":476810216001,"operatingIncome":17182275919,"netIncome":55062738980,"controllingNetIncome":50066794358,"ebitda":27092690965,"fcff":18247219404,"cfo":29453710031,"capex":12359821096,"totalAssets":675612520563,"totalLiabilities":120001032866,"totalEquity":555611487697,"cash":39571378255,"totalDebt":20197659913},{"fiscalYear":2024,"statement":"연결","revenue":480191108812,"operatingIncome":18360036943,"netIncome":62583990331,"controllingNetIncome":56753588344,"ebitda":22955313140,"fcff":31627904215,"cfo":35824411629,"capex":5232175677,"totalAssets":728709407076,"totalLiabilities":112276372181,"totalEquity":616433034895,"cash":32414275074,"totalDebt":18160819687},{"fiscalYear":2025,"statement":"연결","revenue":446867820266,"operatingIncome":12762460946,"netIncome":61352454987,"controllingNetIncome":58622144407,"ebitda":21940383429,"fcff":16209513888,"cfo":25016233192,"capex":9678371836,"totalAssets":771043913314,"totalLiabilities":104299998627,"totalEquity":666743914687,"cash":47105113708,"totalDebt":17949279265}],"quarterly":[{"stockCode":"002810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":110362135331,"operatingIncome":3300940936,"netIncome":15797772368,"prevYearRevenue":114080484217,"prevYearOperatingIncome":3648684850,"prevYearNetIncome":14363129361,"source":"11014","updatedAt":"2026-08-26T22:22:04.588Z"},{"stockCode":"002810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":100549769921,"operatingIncome":-1037268165,"netIncome":10674408587,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:04.590Z"},{"stockCode":"002810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":109421102618,"operatingIncome":4512499011,"netIncome":19835092680,"prevYearRevenue":115976016245,"prevYearOperatingIncome":5265807912,"prevYearNetIncome":18081740735,"source":"11013","updatedAt":"2026-08-26T22:22:04.088Z"},{"stockCode":"002810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":123412537990,"operatingIncome":9033245959,"netIncome":23070316131,"prevYearRevenue":119979898769,"prevYearOperatingIncome":5232980263,"prevYearNetIncome":16798533297,"source":"11012","updatedAt":"2026-08-26T22:22:04.342Z"}]}